Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $204k initial cash invested.
-18.39%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,279
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,279 income − $7,403 expenses = $3,124 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,279
Total Expenses
$7,403
Mortgage P&I
104%
$4,436
Property Taxes
13%
$551
Home Insurance
7%
$310
HOA
1%
$52
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070